[SUNRISE] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 88.3%
YoY- 115.48%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 144,680 166,015 150,457 123,482 114,800 102,374 74,289 55.88%
PBT 27,204 39,828 32,216 27,918 17,844 29,412 13,464 59.75%
Tax -8,504 -14,500 -11,389 -5,262 -5,812 -9,123 -5,725 30.15%
NP 18,700 25,328 20,826 22,656 12,032 20,289 7,738 79.98%
-
NP to SH 18,700 25,328 20,826 22,656 12,032 20,289 7,738 79.98%
-
Tax Rate 31.26% 36.41% 35.35% 18.85% 32.57% 31.02% 42.52% -
Total Cost 125,980 140,687 129,630 100,826 102,768 82,085 66,550 52.96%
-
Net Worth 333,139 325,697 315,299 311,746 302,612 298,900 295,641 8.27%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - 7,246 - -
Div Payout % - - - - - 35.71% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 333,139 325,697 315,299 311,746 302,612 298,900 295,641 8.27%
NOSH 184,055 181,954 181,206 181,248 181,204 181,151 181,374 0.98%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 12.93% 15.26% 13.84% 18.35% 10.48% 19.82% 10.42% -
ROE 5.61% 7.78% 6.61% 7.27% 3.98% 6.79% 2.62% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 78.61 91.24 83.03 68.13 63.35 56.51 40.96 54.37%
EPS 10.16 13.92 11.49 12.50 6.64 11.20 4.27 78.13%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.81 1.79 1.74 1.72 1.67 1.65 1.63 7.22%
Adjusted Per Share Value based on latest NOSH - 181,263
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 29.20 33.50 30.36 24.92 23.17 20.66 14.99 55.91%
EPS 3.77 5.11 4.20 4.57 2.43 4.09 1.56 79.98%
DPS 0.00 0.00 0.00 0.00 0.00 1.46 0.00 -
NAPS 0.6723 0.6573 0.6363 0.6291 0.6107 0.6032 0.5966 8.28%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 18/11/02 22/08/02 28/05/02 26/02/02 30/11/01 30/08/01 30/05/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment